|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,837.50 GBX | +0.04% |
|
+0.34% | +26.24% |
| 07-27 | Ireland's DCC Energy to go private in $7.7 billion deal with KKR, Energy Capital | RE |
| 07-21 | Jefferies Downgrades Intertek Group to Hold | MT |
Company Valuation: Intertek Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,069 | 6,500 | 6,847 | 7,624 | 7,102 | 8,957 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 26.11% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 10,170 | 10,079 | 9,977 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 20.77% | -0.9% | -1.01% |
| P/E | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 25.2x | 23x | 21.3x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 7.57x | 7.05x | 6.55x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 3.53x | 2.37x | 2.65x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.5x | 2.37x | 2.25x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.84x | 2.67x | 2.51x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 12.2x | 11.3x | 10.5x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 15.5x | 14.4x | 13.3x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 25.7x | 22.7x | 20.8x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 3.89% | 4.41% | 4.8% |
| Dividend per Share 2 | 1.058 | 1.058 | 1.117 | 1.565 | 1.65 | 1.733 | 1.856 | 2.008 |
| Rate of return | 1.88% | 2.62% | 2.63% | 3.31% | 3.57% | 2.97% | 3.18% | 3.44% |
| EPS 2 | 1.779 | 1.784 | 1.834 | 2.127 | 2.16 | 2.314 | 2.539 | 2.743 |
| Distribution rate | 59.5% | 59.3% | 60.9% | 73.6% | 76.4% | 74.9% | 73.1% | 73.2% |
| Net sales 1 | 2,786 | 3,193 | 3,329 | 3,393 | 3,432 | 3,587 | 3,776 | 3,977 |
| EBITDA 1 | 643.2 | 700.6 | 726.4 | 751.8 | 786.6 | 835.8 | 890.7 | 946.2 |
| EBIT 1 | 473.9 | 520.1 | 551.1 | 590.1 | 619.6 | 657.2 | 702.1 | 752.8 |
| Net income 1 | 288.1 | 288.8 | 297.4 | 345.4 | 343.5 | 368.2 | 403.8 | 436.5 |
| Net Debt 1 | 1,026 | 1,060 | 918.4 | 799.4 | 1,319 | 1,214 | 1,123 | 1,021 |
| Reference price 2 | 56.30 | 40.34 | 42.46 | 47.28 | 46.26 | 58.35 | 58.35 | 58.35 |
| Nbr of stocks (in thousands) | 161,080 | 161,119 | 161,261 | 161,243 | 153,522 | 153,496 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.21x | 2.84x | 12.17x | 2.97% | 11.92B | |
| 43.16x | 7.71x | 27.84x | 0.83% | 84.42B | |
| 41.08x | 4.79x | 15.62x | 1.11% | 21.68B | |
| 31.1x | 1.29x | 12.94x | 1.04% | 15.97B | |
| 18.97x | 2.04x | 10.1x | 3.69% | 13.66B | |
| 24.05x | 3.35x | 12.91x | 2.41% | 7.55B | |
| 15.26x | 0.67x | 9.52x | 1.37% | 6.95B | |
| 9.07x | 1.04x | 5.49x | 2.33% | 5.45B | |
| 45.25x | 2.05x | 15.95x | 0.45% | 5.38B | |
| 18.82x | 0.4x | 9.29x | 3.96% | 5.28B | |
| Average | 27.20x | 2.62x | 13.18x | 2.02% | 17.83B | |
| Weighted average by Cap. | 35.17x | 4.97x | 19.68x | 1.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
